State: Odisha District: Rayagada Block: Rayagada Gram Panchayat: Karubai
Work Code: OD/370/3557/121264/426561/00013647 (Construction of Kalyan Mandap at Karubai)
Project Category: Building
Financial Year: 2021-22 Execution Level: ps
Executing Agency: Panchayat Samiti, Rayagada Proposal Date: 08-09-2021
Date of Commencement: 30-10-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Kalyan Mandap Project Type: New Work
Name of Executant: SWAGATIKA CHHUAL SINGH
Administrative Approval Details
Approval No.: OD/370/3557/121264/426561/00013647/AS
Technical Sanction Details
Technical Sanction No.: OD/370/3557/121264/426561/00013647/TS
Fund Sanction No.: 11
Fund Sanction Amount (in Rs.): 1000000
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM034 BRM005 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM341 BRM057 BRM141 BRM142 BRM255 BRM252 BRM029
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 19.162875 Cum 2.29 43.88298375 0.48 9.19818 0.96 18.39636 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Masonry Stone Work (AR0703) :.Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 22.12965 Cum 0.8151 18.037877715 0.34 7.524081 - - 1 22.12965 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 17.02778 Cum 0.672 11.44266816 0.28 4.7677784 - - - - 350 5959.723 - - - - - - - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Aa) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 8.505 Cum 3.4733 29.5404165 0.45 3.82725 - - - - - - 0.36 3.0618 0.54 4.5927 0.004005 0.034062525 0.000921 0.007833105 - - - - - - - - - - - - - - - - - -
5 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 3.2025 Cum 3.4733 11.12324325 0.45 1.441125 - - - - - - 0.36 1.1529 0.54 1.72935 0.01335 0.042753375 0.00307 0.009831675 - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 6.04885 Cum 3.4733 21.009470705 0.45 2.7219825 - - - - - - 0.36 2.177586 0.54 3.266379 0.041529 0.25120269165 - - 0.045339 0.27424881015 - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0404Ad) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 2.083125 Cum 3.4733 7.2353180625 0.45 0.93740625 - - - - - - 0.36 0.749925 0.54 1.1248875 0.0741335 0.1544293471875 - - - - 0.049542 0.10320217875 - - - - - - - - - - - - - -
8 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 7.99725 Cum 3.4733 27.776848425 0.45 3.5987625 - - - - - - 0.36 2.87901 0.54 4.318515 0.0502172 0.4015995027 - - 0.076659 0.61306118775 - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 26.59 Qntl - - - - - - - - - - - - - - - - - - - - - - 1.05 27.9195 - - - - - - - - - - - -
10 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 88.9925 Sqm 0.043 3.8266775 0.018 1.601865 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 69.71 Sqm 0.0858 5.981118 0.012 0.83652 - - - - - - - - - - - - - - - - - - - - 0.023 1.60333 - - - - - - - - - -
12 Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 22.2453 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 2.7806625 - - - - - - - -
13 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 117.27 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.25 29.3175 - - - - - -
14 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 69.855 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 8.731875 0.084 5.86782 - -
15 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 46.681875 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
16 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 28.744875 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 28.744875
17 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 105.195 Sqm 0.0358 3.765981 0.015 1.577925 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
18 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 0.0912 Qntl - - - - - - - - - - - - - - - - - - - - - - 1 0.0912 - - - - - - - - - - - -
Total Qty 183.6226030675 38.03287565 18.39636 22.12965 5959.723 10.021221 15.0318315 0.8840474415375 0.01766478 0.8873099979 0.10320217875 28.0107 1.60333 2.7806625 29.3175 8.731875 5.86782 28.744875
Rate Per Unit 0 187.62 157 157 0.04775 157 157 0 0 0 0 0 157 0 0 0 0 75.25
Total Amount 0 7135.728129453 2888.22852 3474.35505 284.57677325 1573.331697 2359.9975455 0 0 0 0 0 251.72281 0 0 0 0 2163.05184375
Total Royalty Amount (in Rs.): 20130.992368953